[SLP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.62%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 83,944 89,895 77,498 76,878 74,141 79,111 58,880 6.08%
PBT 14,687 6,452 6,287 7,123 4,692 6,098 5,275 18.59%
Tax -3,821 -1,410 -1,359 -1,520 -648 -854 -740 31.45%
NP 10,866 5,042 4,928 5,603 4,044 5,244 4,535 15.66%
-
NP to SH 10,866 5,042 4,928 5,603 4,044 5,244 4,535 15.66%
-
Tax Rate 26.02% 21.85% 21.62% 21.34% 13.81% 14.00% 14.03% -
Total Cost 73,078 84,853 72,570 71,275 70,097 73,867 54,345 5.05%
-
Net Worth 101,234 91,695 85,435 80,959 77,181 74,207 72,051 5.82%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,712 2,471 2,476 - - 2,473 2,119 9.78%
Div Payout % 34.17% 49.02% 50.25% - - 47.17% 46.73% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 101,234 91,695 85,435 80,959 77,181 74,207 72,051 5.82%
NOSH 247,517 247,156 247,638 246,828 246,585 247,358 105,957 15.18%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.94% 5.61% 6.36% 7.29% 5.45% 6.63% 7.70% -
ROE 10.73% 5.50% 5.77% 6.92% 5.24% 7.07% 6.29% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.91 36.37 31.29 31.15 30.07 31.98 55.57 -7.89%
EPS 4.39 2.04 1.99 2.27 1.64 2.12 4.28 0.42%
DPS 1.50 1.00 1.00 0.00 0.00 1.00 2.00 -4.67%
NAPS 0.409 0.371 0.345 0.328 0.313 0.30 0.68 -8.12%
Adjusted Per Share Value based on latest NOSH - 247,719
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.49 28.36 24.45 24.26 23.39 24.96 18.58 6.08%
EPS 3.43 1.59 1.55 1.77 1.28 1.65 1.43 15.69%
DPS 1.17 0.78 0.78 0.00 0.00 0.78 0.67 9.73%
NAPS 0.3194 0.2893 0.2696 0.2554 0.2435 0.2341 0.2273 5.83%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.44 0.49 0.375 0.38 0.37 0.65 0.55 -
P/RPS 4.25 1.35 1.20 1.22 1.23 2.03 0.99 27.47%
P/EPS 32.80 24.02 18.84 16.74 22.56 30.66 12.85 16.89%
EY 3.05 4.16 5.31 5.97 4.43 3.26 7.78 -14.44%
DY 1.04 2.04 2.67 0.00 0.00 1.54 3.64 -18.83%
P/NAPS 3.52 1.32 1.09 1.16 1.18 2.17 0.81 27.73%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 25/08/10 17/08/09 -
Price 1.45 0.55 0.395 0.39 0.34 0.60 0.56 -
P/RPS 4.28 1.51 1.26 1.25 1.13 1.88 1.01 27.19%
P/EPS 33.03 26.96 19.85 17.18 20.73 28.30 13.08 16.68%
EY 3.03 3.71 5.04 5.82 4.82 3.53 7.64 -14.27%
DY 1.03 1.82 2.53 0.00 0.00 1.67 3.57 -18.70%
P/NAPS 3.55 1.48 1.14 1.19 1.09 2.00 0.82 27.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment